Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,052£20,353£20,862£21,383£22,025£104,674
Total Expenses£15,075£15,151£15,244£15,340£15,447£76,257
Profit Before Tax£4,977£5,202£5,617£6,043£6,577£28,417
Profit After Tax £4,032£4,214£4,550£4,895£5,328£23,018
Change In Property Value£8,370£8,621£16,280£18,736£19,860£71,867
Net Return£12,402£12,835£20,829£23,631£25,188£94,885
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%